Property Info
- MLS T3545069
- Unit No -
- Bedrooms 3
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 920
- Foundation Crawlspace, Pillar/Post/Pier
- Min Lease Crawlspace, Pillar/Post/Pier
Interior Features
- Other
Cash Flow
| Cap Rate6.2 | Gross Yield7.1% | Annual Rent$12,000.00 | Property Taxes$1,439.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $12,000.00 $1,000.00 / mo | $60,000.00 $1,000.00 / mo | $120,000.00 $1,000.00 / mo | |||
| Estimated Expenses | $1,439.00 | $7,195.00 | $14,390.00 | |||
| Net Cash Flow | $10,561.00 | $52,805.00 | $105,610.00 |